| Particulars | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 4.42 | 3.24 | 0.53 | 0.96 | 65.15 | 89.46 | 64.90 | 62.02 | 54.11 | 53.46 | 50.98 | 40.81 |
| YOY Revenue Growth % | -41.84% | -57.1% | -79.03% | -53.68% | 1373.02% | 2657.07% | 12164.02% | 6347.43% | -16.95% | -40.24% | -21.45% | -34.19% |
| Other Income | 0.01 | 0.01 | 0.01 | 0.01 | 8.40 | 0.06 | 0.18 | 0.15 | 0.81 | 0.13 | 0.16 | 0.07 |
| Total Income | 4.43 | 3.25 | 0.54 | 0.98 | 73.54 | 89.51 | 65.08 | 62.17 | 54.92 | 53.60 | 51.15 | 40.88 |
| Total Expenses + | 4.66 | 3.41 | 0.76 | 1.23 | 65.90 | 88.79 | 64.93 | 61.88 | 54.94 | 54.23 | 53.69 | 43.97 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.52 | 0.00 | 56.41 | 81.33 | 57.87 | 54.45 | 48.14 | 47.05 | 47.03 | 36.92 |
| Employee Benefit Expense | 0.14 | 0.16 | 0.15 | 0.18 | 2.86 | 3.09 | 2.67 | 3.35 | 2.79 | 2.74 | 2.91 | 3.52 |
| Other Expenses | 0.13 | 0.06 | 0.09 | 0.10 | 2.78 | 1.42 | 2.25 | 1.89 | 2.40 | 1.63 | 1.61 | 1.55 |
| Operating Profit | -0.24 | -0.17 | -0.23 | -0.26 | -0.75 | 0.67 | -0.02 | 0.14 | -0.84 | -0.76 | -2.71 | -3.16 |
| OPM % | -5.4% | -5.2% | -43.8% | -27.5% | -1.2% | 0.7% | -0% | 0.2% | -1.6% | -1.4% | -5.3% | -7.7% |
| Profit Before Tax + | -0.23 | -0.16 | -0.22 | -0.25 | 7.65 | 0.73 | 0.15 | 0.29 | -0.03 | -0.63 | -2.54 | -3.09 |
| Tax Expense | 0.00 | 0.00 | 0.00 | 0.00 | 1.49 | 0.35 | 0.15 | 0.04 | -0.03 | -0.10 | -0.69 | -0.77 |
| Tax % | - | - | - | - | 19.5% | 48.2% | 95.7% | 13.9% | - | - | - | - |
| Profit After Tax | -0.23 | -0.16 | -0.22 | -0.25 | 6.15 | 0.38 | 0.01 | 0.25 | 0.00 | -0.53 | -1.85 | -2.32 |
| EPS (Basic) | -0.02 | -0.01 | -0.02 | 0.00 | 0.49 | 0.03 | 0.00 | 0.02 | 0.00 | -0.04 | -0.15 | -0.18 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 270.48 | 197.99 | 16.59 | 13.54 | 5.84 |
| YOY Revenue Growth % | 36.61% | 1093.69% | 22.47% | 131.99% | - |
| Other Income | 1.20 | 9.05 | 0.05 | 0.62 | 0.66 |
| Total Income | 271.68 | 207.04 | 16.63 | 14.16 | 6.49 |
| Total Expenses + | 270.54 | 199.81 | 17.31 | 14.07 | 6.15 |
| Cost of Materials Consumed | 241.78 | 168.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 11.90 | 11.63 | 0.49 | 0.27 | 0.11 |
| Other Expenses | 7.96 | 7.87 | 0.37 | 0.38 | 0.31 |
| Operating Profit | -0.06 | -1.81 | -0.72 | -0.53 | -0.31 |
| OPM % | -0% | -0.9% | -4.4% | -3.9% | -5.3% |
| Profit Before Exceptional | 1.14 | 7.24 | -0.68 | 0.09 | 0.35 |
| Exceptional Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit Before Tax + | 1.14 | 7.24 | -0.68 | 0.09 | 0.35 |
| Tax Expense | 0.51 | 1.56 | 0.00 | 0.02 | 0.10 |
| Tax % | 44.4% | 21.6% | - | 25.7% | 27.8% |
| Profit After Tax | 0.63 | 5.67 | -0.68 | 0.06 | 0.25 |
| EPS (Basic) | 0.05 | 0.45 | -0.06 | 0.01 | 0.02 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 43.56 | 44.44 | 59.20 | 55.10 | 49.19 |
| Property, Plant & Equipment | 28.25 | 27.73 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 1.65 | 1.65 | 0.00 | 0.00 | 0.00 |
| Non-Current Investments | 3.78 | 4.59 | 0.00 | 40.22 | 40.22 |
| Goodwill | 8.54 | 8.54 | 0.00 | 0.00 | 0.00 |
| Other Intangible Assets | 0.33 | 0.62 | 0.00 | 0.00 | 0.00 |
| Current Assets + | 101.03 | 91.52 | 3.32 | 9.08 | 6.77 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Trade Receivables | 69.81 | 69.79 | 1.53 | 2.18 | 0.91 |
| Cash and Cash Equivalents | 2.75 | 2.47 | 0.04 | 4.12 | 0.24 |
| Current Investments | 0.25 | 1.42 | 0.85 | 2.00 | 4.71 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 65.29 | 64.73 | 61.98 | 62.04 | 53.40 |
| Equity Share Capital | 25.52 | 25.52 | 24.62 | 24.10 | 17.53 |
| Other Equity | 39.78 | 39.21 | 37.36 | 37.95 | 35.87 |
| Non-Current Liabilities | 27.09 | 36.39 | 0.00 | 0.00 | 0.00 |
| Current Liabilities | 52.20 | 34.85 | 0.54 | 2.13 | 2.56 |
| Total Liabilities | 79.29 | 71.24 | 0.55 | 2.13 | 2.56 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | -3.79 | 12.23 | -1.72 | -2.31 | 0.88 |
| Cash from Investing Activities | 2.47 | 21.18 | -4.13 | -5.76 | -0.61 |
| Cash from Financing Activities | 1.60 | -34.63 | 1.76 | 11.96 | -0.13 |
| Net Increase/Decrease in Cash | 0.28 | -1.22 | -4.09 | 3.89 | 0.14 |